{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封-1_工程预算书","表-01_总说明","表-02_建设项目预算投标报价汇总表","表-03_单项工程预算投标报价汇总表","表-04_单位工程预算汇总表","表-08_分部分项工程和单价措施项目费用表","表-09_总价措施费用表","表-10_其他项目计价表","表-12_税前项目费表","表-13_规费、税金汇总表","主要材料价格表(全部工料机)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-1_工程预算书","index":0,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,5],[4,1,4,2],[4,4,4,5],[5,1,5,2],[5,4,5,5],[6,1,6,2],[6,4,6,5],[7,1,7,2],[7,4,7,5],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[11,0,11,5]],"flags":["formulas_cached_only"]}
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["工    程    预    算    书"]
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["工程名称:大学生创新创业基地三楼办公区域进行改造项目工程"]
["         建设单位:","广西中医药大学",null,"工程造价:","58199.57元"]
["         施工单位:",null,null,"建筑面积:","㎡"]
["         编制单位:","广西中医药大学后勤处",null,"单方造价:","0.00元"]
["         审核单位:",null,null,"编制日期:","2024年03月10日"]
["         编 制 人:",null,null,"编制人证号:"]
["      审 核 人:",null,null,"审核人证号:"]
[]
["          软件名称及版本号：博奥清单计价软件V17（版本号：17.0.01）              工程计价软件测评合格编号：2016J02"]

{"sheet":"表-01_总说明","index":1,"n_rows":38,"n_cols":3,"rows_kept":38,"merged":[[0,0,0,2],[2,0,36,2]],"flags":["formulas_cached_only"]}
["总  说  明"]
["工程名称:","%工程名称%","第1页 共1页"]
["    1、工程概况：依据计价内容，应说明建筑规模、工程特征、计划工期、合同工期、实际工期、施工现场及变化情况、施工组织设计的特点、自然地理条件、环境保护要求等。\r\n\r\n\r\n\r\n    2、编制依据：\r\n    （1）预算控制价（标底）：招标文件要求、工程量清单、使用的计价依据、采用的材料价格信息等。\r\n\r\n    （2）投标报价：招标文件要求、工程量清单、使用的计价依据、材料价格的采用等。\r\n\r\n    （3）竣工结算价（用于结算）：施工合同、发包人（监理工程师）确认的实际完成工程量、材料价格等。分析说明清单工程量变化（包括设计变更、招标文件清单工程量错误）情况；分析说明综合单价变化（包括工程量变化和材料价格变化、合同约定的调整因素）情况；\r\n工程费用变化的其它情况分析说明。\r\n\r\n    （4）其他需要说明的问题\r\n\r\n"]
{"$rows_empty":34}
[null,"表-01"]

{"sheet":"表-02_建设项目预算投标报价汇总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,0,1,3],[1,4,1,4],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,4],[3,3,4,3]],"flags":["formulas_cached_only"]}
["建设项目预算投标报价汇总表"]
["工程名称:大学生创新创业基地三楼办公区域进行改造项目工程",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
[null,"        投标报价合计",58199.57,100.38,3093.19]
{"$rows_empty":18}
[{"$nulls":4},"表-02"]

{"sheet":"表-03_单项工程预算投标报价汇总表","index":3,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,0,1,3],[1,4,1,4],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,4],[3,3,4,3]],"flags":["formulas_cached_only"]}
["单项工程预算投标报价汇总表"]
["工程名称:大学生创新创业基地三楼办公区域进行改造项目工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","大学生创新创业基地三楼办公区域进行改造项目工程-土建",55249.63,95.22,3046.26]
["1.2","大学生创新创业基地三楼办公区域进行改造项目工程-安装",2949.94,5.16,46.93]
[null,"        投标报价合计",58199.57,100.38,3093.19]
{"$rows_empty":16}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程预算汇总表","index":4,"n_rows":48,"n_cols":4,"rows_kept":48,"merged":[[0,0,0,3],[1,0,1,2],[24,0,24,3],[25,0,25,2]],"flags":["formulas_cached_only"]}
["单位工程预算汇总表"]
["工程名称:大学生创新创业基地三楼办公区域进行改造项目工程",null,null,"第1页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"大学生创新创业基地三楼办公区域进行改造项目工程-土建"]
["1","分部分项工程和单价措施项目清单计价合计",44276.96]
[" 1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计",3331.84]
[" 2.1","  其中:安全文明施工费",3046.26]
["3","其他项目清单计价合计",95.22]
["4","税前项目清单计价合计"]
["5","规费",2983.71]
["6","增值税",{"v":4561.9,"d":"4561.90"}]
["7","工程总造价=1+2+3+4+5+6",55249.63]
[null,"大学生创新创业基地三楼办公区域进行改造项目工程-安装"]
["1","分部分项工程和单价措施项目清单计价合计",2515.37]
[" 1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计",64.74]
[" 2.1","  其中:安全文明施工费",46.93]
["3","其他项目清单计价合计",5.16]
["4","税前项目清单计价合计"]
["5","规费",{"v":121.1,"d":"121.10"}]
["6","增值税",243.57]
["7","工程总造价=1+2+3+4+5+6",2949.94]
[null,null," ","表-04"]
["单位工程预算汇总表"]
["工程名称:大学生创新创业基地三楼办公区域进行改造项目工程",null,null,"第2页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"工程项目汇总"]
["1","分部分项工程和单价措施项目清单计价合计",46792.33]
["1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计",3396.58]
["2.1","  其中:安全文明施工费",3093.19]
["3","其他项目清单计价合计",100.38]
["4","税前项目清单计价合计"]
["5","规费",3104.81]
["6","增值税",4805.47]
["7","工程总造价=1+2+3+4+5+6",58199.57]
{"$rows_empty":10}
[null,null," ","表-04"]

{"sheet":"表-08_分部分项工程和单价措施项目费用表","index":5,"n_rows":90,"n_cols":12,"rows_kept":90,"merged":[[0,0,0,11],[1,0,1,7],[1,8,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,11],[29,0,29,11],[30,0,30,7],[30,8,30,11],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[31,6,31,11],[59,0,59,11],[60,0,60,7],[60,8,60,11],[61,0,62,0],[61,1,62,1],[61,2,62,2],[61,3,62,3],[61,4,62,4],[61,5,62,5],[61,6,61,11]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目费用表"]
["工程名称：大学生创新创业基地三楼办公区域进行改造项目工程",{"$nulls":7},"第1页 共3页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"大学生创新创业基地三楼办公区域进行改造项目工程-土建",{"$nulls":3},44276.96]
[null,"分部分项工程",{"$nulls":3},44276.96]
[null,"A.10 墙、柱面工程",{"$nulls":3},24083.88]
["011207001001","埃特板隔墙（双面）","㎡","158.01",152.42,24083.88,33.48,107.94,0.21,8.46,2.33]
[null,"1.龙骨材料种类、规格、中距:型钢龙骨"]
[null,"2.隔离层材料种类、规格:9厘埃特板"]
[null,"3.钉帽做防绣，板缝做防裂处理"]
[null,"4.大学生创新创业基地302/304/306"]
[null,"6.结算以现场实际为准"]
["A10-236","轻钢龙骨 中距(mm) 竖603横1500","100㎡","1.5801",7184.89,11352.84,1411.74,5293.27,20.87,359.87,99.14]
["A10-266换","石膏板墙面","100㎡","3.1602",4028.89,{"v":12732.1,"d":"12732.10"},968.22,2750.45,null,243.22,{"v":67,"d":"67.00"}]
[null,"A.12 门窗工程",{"$nulls":3},13992.77]
["010801001001","高级实木门 单扇（成品）","㎡","17.01",822.62,13992.77,14.05,804.07,null,3.53,0.97]
[null,"1.配套相应高档木制门套"]
[null,"2.含木制防腐、防虫、防火处理等，板面选用清漆（蜡克）满足设计要求"]
[null,"3.含采购、运输、安装、五金配件等完成本清单项目所需的全部工作"]
[null,"4.专业厂家定做，式样满足项目设计要求"]
["A12-28换","装饰成品门 安装","100㎡","0.1701",82261.76,13992.73,1404.81,80406.85,null,352.89,97.21]
[null,"A.13 油漆、涂料、裱糊工程",{"$nulls":3},6200.31]
["011406003001","满刮腻子（一遍）","㎡","316.02",6.98,2205.82,4.53,{"v":1,"d":"1.00"},null,1.14,0.31]
[null,"1.结算以现场实际为准"]
["A13-206换","刮成品腻子粉 内墙面 两遍[实际1]","100㎡","3.1602",{"v":698.8,"d":"698.80"},2208.35,453.42,{"v":100.1,"d":"100.10"},null,{"v":113.9,"d":"113.90"},31.38]
["011406001001","抹灰面油漆","㎡","316.02",12.64,3994.49,6.43,4.16,null,1.61,0.44]
[null,"1.品牌：多乐士"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：大学生创新创业基地三楼办公区域进行改造项目工程",{"$nulls":7},"第2页 共3页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["A13-210换","乳胶漆 内墙、柱、天棚抹灰面 二遍[实际2]","100㎡","3.1602",1264.83,3997.12,642.51,416.46,null,{"v":161.4,"d":"161.40"},44.46]
[null,"     小    计",{"$nulls":3},44276.96]
[null,"     ∑人工费",{"$nulls":3},8992.74]
[null,"     ∑材料费",{"$nulls":3},32363.49]
[null,"     ∑机械费",{"$nulls":3},33.18]
[null,"     ∑管理费",{"$nulls":3},2265.86]
[null,"     ∑利  润",{"$nulls":3},621.68]
[null,"     合    计",{"$nulls":3},44276.96]
[null,"     ∑人工费",{"$nulls":3},8992.74]
[null,"     ∑材料费",{"$nulls":3},32363.49]
[null,"     ∑机械费",{"$nulls":3},33.18]
[null,"     ∑管理费",{"$nulls":3},2265.86]
[null,"     ∑利  润",{"$nulls":3},621.68]
[null,"大学生创新创业基地三楼办公区域进行改造项目工程-安装",{"$nulls":3},2515.37]
[null,"分部分项工程",{"$nulls":3},2515.37]
["030411004001","线槽配线 BV-2.5mm2","m","217.50",3.41,741.68,0.83,2.24,null,0.23,0.11]
[null,"相当于或优于该品牌“网联”"]
["B4-1625换","线槽配线 照明线路 导线截面(mm2以内) 2.5","100m单线","2.175",341.29,742.31,82.85,224.38,null,23.21,10.85]
["030411002001","PVC线槽 39*19","m","72.50",17.78,1289.05]
["030404035001","10A 5孔插座","套","16",30.29,484.64,12.67,12.06,0.25,3.62,1.69]
["B4-0429换","单、三相明插座 单相明插座10A 5孔","10套","1.6",302.78,484.45,126.71,120.51,2.46,36.18,16.92]
[null,"     小    计",{"$nulls":3},2515.37]
[null,"     ∑人工费",{"$nulls":3},383.25]
[null,"     ∑材料费",{"$nulls":3},680.16]
[null,"     ∑机械费",{"$nulls":3},{"v":4,"d":"4.00"}]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：大学生创新创业基地三楼办公区域进行改造项目工程",{"$nulls":7},"第3页 共3页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"     ∑管理费",{"$nulls":3},107.95]
[null,"     ∑利  润",{"$nulls":3},50.97]
[null,"     合    计",{"$nulls":3},2515.37]
[null,"     ∑人工费",{"$nulls":3},383.25]
[null,"     ∑材料费",{"$nulls":3},680.16]
[null,"     ∑机械费",{"$nulls":3},{"v":4,"d":"4.00"}]
[null,"     ∑管理费",{"$nulls":3},107.95]
[null,"     ∑利  润",{"$nulls":3},50.97]
[null,"     总 合 计",{"$nulls":3},46792.33]
[null,"     ∑人工费",{"$nulls":3},9375.99]
[null,"     ∑材料费",{"$nulls":3},33043.65]
[null,"     ∑机械费",{"$nulls":3},37.18]
[null,"     ∑管理费",{"$nulls":3},2373.81]
[null,"     ∑利  润",{"$nulls":3},672.65]
{"$rows_empty":12}
[{"$nulls":11},"表－08"]

{"sheet":"表-09_总价措施费用表","index":6,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[5,2,8,2],[11,2,13,2],[18,0,18,5],[19,0,19,4]],"flags":["formulas_cached_only"]}
["总 价 措 施 费 用 表"]
["工程名称:大学生创新创业基地三楼办公区域进行改造项目工程",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计算基础","费率(%)\r\n或标准","金 额(元)","备注"]
[null,"大学生创新创业基地三楼办公区域进行改造项目工程-土建",null,null,3331.84]
["一","建筑装饰装修工程(营改增)一般计税法",null,null,3331.84]
["1","安全文明施工费","∑(分部分项人材机+单价措施人材机)\r\n(41389.41+0)","7.36",3046.26]
["2","检验试验配合费",null,"0.11",45.53]
["3","雨季施工增加费",null,"0.53",219.36]
["4","工程定位复测费",null,"0.05",20.69]
[null,"大学生创新创业基地三楼办公区域进行改造项目工程-安装",null,null,64.74]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法",null,null,64.74]
["1","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)\r\n(383.25+4+0+0)","12.12",46.93]
["2","检验试验配合费",null,"0.51",1.97]
["3","雨季施工增加费",null,"4.09",15.84]
[null,"       合     计",null,null,3396.58]
[]
[]
[]
["注:以项计算的总价措施，无“计算基础”和“费率”的数值，可只填“金额”数值，但应在备注栏说明施工方案出处或计算方法。"]
[{"$nulls":5},"表-09"]

{"sheet":"表-10_其他项目计价表","index":7,"n_rows":29,"n_cols":4,"rows_kept":29,"merged":[[0,0,0,3],[1,0,1,2],[28,0,28,2]],"flags":["formulas_cached_only"]}
["其 他 项 目 费 用 表"]
["工程名称:大学生创新创业基地三楼办公区域进行改造项目工程   ",null,null,"第1页 共1页"]
["序号","项目名称","计算公式","金额(元)"]
[null,"大学生创新创业基地三楼办公区域进行改造项目工程-土建",null,95.22]
["1","暂列金额","明细详见表－12－1"]
["2","材料暂估价","明细详见表－12－2"]
["3","专业工程暂估价","明细详见表－12－3"]
["4","计日工","明细详见表－12－4"]
["5","总承包服务费","明细详见表－12－5"]
["6","安全生产责任保险费暂估价","分部分项工程费及措施项目费",95.22]
[null,"大学生创新创业基地三楼办公区域进行改造项目工程-安装",null,5.16]
["1","暂列金额","明细详见表－12－1"]
["2","材料暂估价","明细详见表－12－2"]
["3","专业工程暂估价","明细详见表－12－3"]
["4","计日工","明细详见表－12－4"]
["5","总承包服务费","明细详见表－12－5"]
["6","安全生产责任保险费暂估价","分部分项工程费及措施项目费",5.16]
[null,"                合                计",null,100.38]
{"$rows_empty":10}
["注:专业工程暂估价、检验试验费暂估价包含除税金之外的所有费用，不计规费。",null,null,"表－10"]

{"sheet":"表-12_税前项目费表","index":8,"n_rows":31,"n_cols":7,"rows_kept":31,"merged":[[0,0,0,6],[1,0,1,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[29,0,29,6]],"flags":["formulas_cached_only"]}
["税 前 项 目 费 表"]
["工程名称：大学生创新创业基地三楼办公区域进行改造项目工程",{"$nulls":5},"第1页  共1页"]
["序号","项目编号","项目名称及项目特征描述","计量单位","工程量","金额（元）"]
[{"$nulls":5},"单价","合价"]
[null,null,"                  合                     计"]
{"$rows_empty":24}
["注：税前项目包含除增值税以外的所有费用。"]
[" ",null,null," ",null,null,"表－12"]

{"sheet":"表-13_规费、税金汇总表","index":9,"n_rows":52,"n_cols":5,"rows_kept":52,"merged":[[0,0,0,4],[1,0,1,3],[6,2,12,2],[18,2,22,2],[24,0,24,4],[25,0,25,3],[27,2,29,2]],"flags":["formulas_cached_only"]}
["规费、增值税汇总表"]
["工程名称:大学生创新创业基地三楼办公区域进行改造项目工程",{"$nulls":3},"第1页 共2页"]
["序号","项  目  名  称","计 算 基 础","计算费率(%)","金额(元)"]
[null,"大学生创新创业基地三楼办公区域进行改造项目工程-土建",null,null,7545.61]
["一","建筑装饰装修工程(营改增)一般计税法",null,null,7545.61]
["1","规费","1.1+1.2+1.3",null,2983.71]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\r\n(8992.74+0)","29.35",2639.37]
["1.1.1","养老保险费",null,"17.22",1548.55]
["1.1.2","失业保险费",null,"0.34",30.58]
["1.1.3","医疗保险费",null,"10.25",921.76]
["1.1.4","生育保险费",null,"0.64",57.55]
["1.1.5","工伤保险费",null,"0.90",80.93]
["1.2","住房公积金",null,"1.85",166.37]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\r\n(41389.41+0)","0.43",177.97]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\r\n(44276.96+3331.84+95.22+0+2983.71)","9.00",{"v":4561.9,"d":"4561.90"}]
[null,"大学生创新创业基地三楼办公区域进行改造项目工程-安装",null,null,364.67]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法",null,null,364.67]
["1","规费","1.1+1.2+1.3",null,{"v":121.1,"d":"121.10"}]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\r\n(383.25+0)","29.35",112.48]
["1.1.1","养老保险费",null,"17.22",{"v":66,"d":"66.00"}]
["1.1.2","失业保险费",null,"0.34",{"v":1.3,"d":"1.30"}]
["1.1.3","医疗保险费",null,"10.25",39.28]
["1.1.4","生育保险费",null,"0.64",2.45]
[{"$nulls":4},"表-13"]
["规费、增值税汇总表"]
["工程名称:大学生创新创业基地三楼办公区域进行改造项目工程",{"$nulls":3},"第2页 共2页"]
["序号","项  目  名  称","计 算 基 础","计算费率(%)","金额(元)"]
["1.1.5","工伤保险费","∑(分部分项人工费+单价措施人工费)\r\n(383.25+0)","0.90",3.45]
["1.2","住房公积金",null,"1.85",7.09]
["1.3","工程排污费",null,"0.40",1.53]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\r\n(2515.37+64.74+5.16+0+121.1)","9.00",243.57]
[null,"            合              计",null,null,7910.28]
{"$rows_empty":19}
[{"$nulls":4},"表-13"]

{"sheet":"主要材料价格表(全部工料机)","index":10,"n_rows":56,"n_cols":6,"rows_kept":56,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[31,0,31,5],[32,0,32,2],[32,4,32,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:大学生创新创业基地三楼办公区域进行改造项目工程",{"$nulls":3},"第1页  共2页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000301000","建筑装饰人工","元",5995.183,{"v":1.5,"d":"1.50"}]
[3,"000501000","安装人工","元",155.952,{"v":1.3,"d":"1.30"}]
[4,"010000100","安装人工","元",138.613,{"v":1.3,"d":"1.30"}]
[5,null,"◆材料◆"]
[6,"010310001","镀锌铁丝(综合)","kg",0.291,4.44]
[7,"022705004","棉纱头","kg",0.544,4.62]
[8,"022706004","白布 0.9m","㎡",0.158,2.56]
[9,"030108001","自攻螺钉","百个",90.382,8.97]
[10,"030113002","镀锌木螺钉 M4.5～6×15～100","个",{"v":66.56,"d":"66.560"},0.21]
[11,"030156016","膨胀螺栓 M8×80","套",393.445,1.03]
[12,"030168004","镀锌锁紧螺母 20","个",{"v":32.96,"d":"32.960"},0.26]
[13,"030182005","塑料胀管 Φ6~8","颗",{"v":66.56,"d":"66.560"},0.05]
[14,"030188001","射钉","百个",2.386,39.32]
[15,"031337006","冲击钻头 Φ8","个",0.816,1.37]
[16,"031338001","合金钢钻头(综合)","个",9.828,3.25]
[17,"031347002","砂纸(木)","张",18.961,0.27]
[18,"040903001","石膏粉","kg",6.478,0.53]
[19,"040904003","滑石粉","kg",{"v":43.8,"d":"43.800"},0.68]
[20,"050306001","周转板枋材","",0.016,828.21]
[21,"050501008","埃特板 9mm","㎡",331.821,22.12]
[22,"100101001","轻钢龙骨 75×50","kg",285.793,17.95]
[23,"100101002","轻钢龙骨 75×40","kg",165.421,15.38]
[24,"110102001.1","高级实木门 单扇（成品）","㎡",{"v":17.01,"d":"17.010"},{"v":800,"d":"800.00"}]
[25,"130301001","多乐士乳胶漆","kg",87.885,14.16]
[26,"130311003","成品腻子粉（一般型）","kg",358.145,0.88]
[27,"130312002","大白粉","kg",4.519,0.27]
[]
["主要材料及价格表"]
["工程名称:大学生创新创业基地三楼办公区域进行改造项目工程",{"$nulls":3},"第2页  共2页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[28,"133508002","嵌缝膏","kg",6.162,6.32]
[29,"143315001","羧甲基纤维素","kg",1.074,5.13]
[30,"144108001","乳白胶","kg",138.448,4.87]
[31,"290628002","塑料护口 15～20","个",{"v":32.96,"d":"32.960"},0.11]
[32,"292702006","尼龙扎带(综合)","个",{"v":21.75,"d":"21.750"},0.17]
[33,"341101001","水","",0.348,3.34]
[34,"341301011","标志牌 塑料扁形","个",{"v":13.05,"d":"13.050"},0.13]
[35,"341508001","其他材料费","元",80.732,{"v":0.876347384,"d":"0.88"}]
[36,null,"◆主材◆"]
[37,"Z264101001","成套插座 10A 5孔","套",{"v":16.32,"d":"16.320"},9.82]
[38,"Z280301000.2","线槽配线 动力线路 BV-2.5mm2","m",{"v":234.9,"d":"234.900"},2.04]
[39,null,"◆机械台班组成◆"]
[40,"341103001","电","kW.h",21.747,0.57]
[41,"994701003","停滞费","元",3.691]
[42,"994701004","折旧费","元",3.691,{"v":0.854700855,"d":"0.85"}]
[43,"994701005","大修理费","元",1.364,{"v":0.854700855,"d":"0.85"}]
[44,"994701006","经常修理费","元",2.857,{"v":0.898290598,"d":"0.90"}]
[45,"994701007","安拆及场外运输费","元",17.599,{"v":1,"d":"1.00"}]
[46,null,"◆机械◆"]
[47,"991523003","手提砂轮机[砂轮直径Φ150]","台班",{"v":3.16,"d":"3.160"},{"v":2.8,"d":"2.80"}]
[48,"994508001","电锤 520W","台班",5.714,4.91]
[49,null,"#### 合 计 ####"]